Flat
M1
2 beds
2 baths
One Port Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£164,825First YearProfit From Rental Income
£48,410
↗ 29%After 5 Years
Change In Property Value
£129,770
↗ 26%After 5 Years
Return On Investment
108%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,216 | £36,759 | £37,678 | £38,620 | £39,779 | £189,052 |
| Total Expenses | £25,609 | £25,710 | £25,845 | £25,983 | £26,141 | £129,287 |
| Profit Before Tax | £10,607 | £11,050 | £11,834 | £12,638 | £13,638 | £59,765 |
| Profit After Tax | £8,591 | £8,950 | £9,585 | £10,236 | £11,047 | £48,410 |
| Change In Property Value | £15,114 | £15,567 | £29,396 | £33,832 | £35,862 | £129,770 |
| Net Return | £23,705 | £24,517 | £38,981 | £44,068 | £46,908 | £178,180 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change